Comptoir Group Income Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 2, 2022
Revenue	33	34.62	31.48	31.05	20.71
Revenue Growth (YoY)	-4.68%	9.97%	1.40%	49.90%	67.48%
Cost of Revenue	5.94	6.81	6.76	6.61	3.77
Gross Profit	27.06	27.81	24.72	24.44	16.94
Selling, General & Admin	28.42	28.7	25.49	22.79	18.68
Other Operating Expenses	-	-0.05	-0.05	-0.12	-0.9
Operating Expenses	28.42	28.64	25.44	22.67	17.78
Operating Income	-1.36	-0.83	-0.72	1.77	-0.84
Interest Expense	-1.13	-1.25	-1.02	-1.04	-0.82
Interest & Investment Income	0.08	0.15	0.09	-	-
EBT Excluding Unusual Items	-2.4	-1.92	-1.65	0.73	-1.67
Other Unusual Items	0.81	-	-	0.17	2.93
Pretax Income	-1.59	-1.92	-1.65	0.9	1.53
Income Tax Expense	-0.22	0.02	-0.05	0.31	-0.12
Net Income	-1.37	-1.94	-1.6	0.59	1.64
Net Income to Common	-1.37	-1.94	-1.6	0.59	1.64
Net Income Growth	-	-	-	-64.20%	-
Shares Outstanding (Basic)	123	123	123	123	123
Shares Outstanding (Diluted)	123	123	123	123	123
Shares Change (YoY)	-	-0.22%	0.22%	-	-
EPS (Basic)	-0.01	-0.02	-0.01	0.00	0.01
EPS (Diluted)	-0.01	-0.02	-0.01	0.00	0.01
EPS Growth	-	-	-	-64.21%	-
Free Cash Flow	2.53	2.68	0.97	3.69	4.25
Free Cash Flow Per Share	0.02	0.02	0.01	0.03	0.04
Gross Margin	82.00%	80.34%	78.52%	78.72%	81.78%
Operating Margin	-4.11%	-2.40%	-2.29%	5.71%	-4.08%
Profit Margin	-4.16%	-5.61%	-5.08%	1.90%	7.94%
Free Cash Flow Margin	7.66%	7.75%	3.07%	11.90%	20.51%
EBITDA	-0.12	0.47	0.41	2.86	0.53
EBITDA Margin	-0.35%	1.37%	1.29%	9.21%	2.55%
D&A For EBITDA	1.24	1.3	1.13	1.09	1.37
EBIT	-1.36	-0.83	-0.72	1.77	-0.84
EBIT Margin	-4.11%	-2.40%	-2.29%	5.71%	-4.08%
Effective Tax Rate	-	-	-	34.81%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.